[VITROX] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -3.51%
YoY- 90.07%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 152,754 98,792 61,770 97,298 51,129 17,980 35,130 27.74%
PBT 42,032 19,801 17,009 33,335 17,615 2,213 14,096 19.96%
Tax -927 -1,227 -1,038 -678 -433 -146 -386 15.71%
NP 41,105 18,574 15,971 32,657 17,182 2,067 13,710 20.07%
-
NP to SH 41,105 18,574 15,971 32,657 17,182 2,067 13,710 20.07%
-
Tax Rate 2.21% 6.20% 6.10% 2.03% 2.46% 6.60% 2.74% -
Total Cost 111,649 80,218 45,799 64,641 33,947 15,913 21,420 31.65%
-
Net Worth 152,907 116,300 103,042 0 63,342 46,511 46,714 21.84%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 6,951 2,894 4,597 9,223 - 1,688 3,870 10.24%
Div Payout % 16.91% 15.58% 28.79% 28.24% - 81.70% 28.23% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 152,907 116,300 103,042 0 63,342 46,511 46,714 21.84%
NOSH 232,241 231,535 231,607 155,125 152,376 153,200 154,784 6.99%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 26.91% 18.80% 25.86% 33.56% 33.61% 11.50% 39.03% -
ROE 26.88% 15.97% 15.50% 0.00% 27.13% 4.44% 29.35% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 65.77 42.67 26.67 62.72 33.55 11.74 22.70 19.38%
EPS 17.70 8.02 6.90 21.05 11.28 1.35 8.86 12.21%
DPS 3.00 1.25 2.00 5.95 0.00 1.10 2.50 3.08%
NAPS 0.6584 0.5023 0.4449 0.00 0.4157 0.3036 0.3018 13.87%
Adjusted Per Share Value based on latest NOSH - 155,125
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.07 5.22 3.27 5.14 2.70 0.95 1.86 27.69%
EPS 2.17 0.98 0.84 1.73 0.91 0.11 0.72 20.17%
DPS 0.37 0.15 0.24 0.49 0.00 0.09 0.20 10.79%
NAPS 0.0808 0.0615 0.0545 0.00 0.0335 0.0246 0.0247 21.82%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.55 0.77 0.69 1.35 0.51 0.39 0.42 -
P/RPS 3.88 1.80 2.59 2.15 1.52 3.32 1.85 13.13%
P/EPS 14.41 9.60 10.01 6.41 4.52 28.91 4.74 20.34%
EY 6.94 10.42 9.99 15.59 22.11 3.46 21.09 -16.90%
DY 1.18 1.62 2.90 4.40 0.00 2.83 5.95 -23.62%
P/NAPS 3.87 1.53 1.55 0.00 1.23 1.28 1.39 18.59%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 22/08/13 16/08/12 19/08/11 26/08/10 13/08/09 29/08/08 -
Price 2.64 0.80 0.65 1.18 0.72 0.30 0.41 -
P/RPS 4.01 1.87 2.44 1.88 2.15 2.56 1.81 14.16%
P/EPS 14.92 9.97 9.43 5.61 6.39 22.24 4.63 21.52%
EY 6.70 10.03 10.61 17.84 15.66 4.50 21.60 -17.71%
DY 1.14 1.56 3.08 5.04 0.00 3.67 6.10 -24.37%
P/NAPS 4.01 1.59 1.46 0.00 1.73 0.99 1.36 19.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment